Company Valuation: INVL Baltic Farmland

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 16.3 24.86 26.15 23.25 20.34 20.99
Change - 52.48% 5.19% -11.11% -12.5% 3.17%
Enterprise Value (EV) 1 16 24.72 25.95 23.19 20.21 20.91
Change - 54.45% 5% -10.66% -12.82% 3.46%
P/E 18.2x 17.6x 13.3x 8.79x 11.1x 25.7x
PBR 1.16x 1.66x 1.62x 1.27x 1.03x 1.04x
PEG - 0.3x 0.3x 0.3x -0.4x -0.5x
Capitalization / Revenue 24.5x 36.1x 35.9x 29.1x 24.1x 23.6x
EV / Revenue 24.1x 35.9x 35.6x 29x 24x 23.5x
EV / EBITDA - - - - - -
EV / EBIT 43.7x 61.9x 66.9x 53.9x 51.3x 34.6x
EV / FCF 40.6x 107x 73.8x 100x 55.5x 102x
FCF Yield 2.46% 0.93% 1.35% 1% 1.8% 0.98%
Dividend per Share 2 0.15 0.24 0.15 0.12 0.12 0.12
Rate of return 2.97% 3.12% 1.85% 1.67% 1.9% 1.85%
EPS 2 0.2773 0.4371 0.6097 0.8188 0.5688 0.2528
Distribution rate 54.1% 54.9% 24.6% 14.7% 21.1% 47.5%
Net sales 1 0.665 0.689 0.728 0.799 0.843 0.891
EBITDA - - - - - -
EBIT 1 0.366 0.399 0.388 0.43 0.394 0.605
Net income 1 0.895 1.411 1.968 2.643 1.836 0.816
Net Debt 1 -0.302 -0.144 -0.199 -0.059 -0.125 -0.072
Reference price 2 5.050 7.700 8.100 7.200 6.300 6.500
Nbr of stocks (in thousands) 3,229 3,229 3,229 3,229 3,229 3,229
Announcement Date 3/18/21 2/28/22 3/1/23 3/1/24 2/28/25 2/27/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 25.14M
14.04x4.55x12.24x3.61% 39.98B
5.75x0.78x1.61x8.56% 28.11B
17.96x3.96x15.93x1.36% 27.51B
7.9x1.42x7.84x4.47% 26.42B
13.87x3.09x14.78x2.52% 25.41B
10.25x2.01x8.28x4.1% 20.61B
8.09x0.9x3.26x2.76% 20.68B
37.7x13.82x34.8x3.15% 18.2B
13.13x6.41x16.86x1.66% 18.68B
Average 14.30x 4.11x 12.85x 3.58% 22.56B
Weighted average by Cap. 13.69x 3.81x 12.16x 3.7%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. INL1L Stock
  4. Valuation INVL Baltic Farmland